| Period Ending: | 2030 09-27 |
2029 09-27 |
2028 09-27 |
2027 09-27 |
2026 09-27 |
2025 09-27 |
2024 09-27 |
2023 09-27 |
2022 09-26 |
2021 09-26 |
2020 09-26 |
2019 09-26 |
2018 09-26 |
2017 09-26 |
2016 09-26 |
2015 09-26 |
2014 09-26 |
2013 09-26 |
2012 09-26 |
2011 09-26 |
2010 09-26 |
2009 09-26 |
2008 09-26 |
2007 09-26 |
2005 09-26 |
2004 09-26 |
1998 09-26 |
1996 09-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 8 | 16 | 17 | 30 | 31 | 25 | 25 | 12 | 10 | 11 | 21 | 10 | 6 | 10 | 6 | 6 | 13 | 10 | 16 | 10 | 12 | 19 | 15 | 10 | 7 | 19 | 8 | 16 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 527,399 | 458,521 | 511,967 | 465,157 | 437,376 | 408,477 | 389,951 | 363,863 | 375,380 | 350,190 | 261,200 | 247,584 | 252,806 | 217,387 | 206,166 | 222,904 | 142,689 | 136,071 | 128,157 | 84,669 | 51,134 | 33,020 | 26,765 | 18,694 | 13,627 | 7,980 | 5,646 | 9,380 |
| Average | 553,140 | 483,092 | 513,245 | 483,476 | 451,769 | 415,407 | 390,481 | 381,623 | 392,777 | 366,420 | 273,305 | 259,059 | 264,522 | 227,462 | 215,721 | 233,234 | 178,361 | 170,089 | 160,196 | 105,836 | 63,917 | 41,275 | 33,457 | 23,367 | 17,033 | 9,975 | 7,058 | 11,725 |
| High | 585,985 | 507,663 | 514,523 | 517,086 | 469,173 | 417,924 | 392,210 | 404,283 | 411,517 | 383,902 | 286,345 | 271,419 | 277,142 | 238,314 | 226,013 | 244,362 | 214,033 | 204,107 | 192,235 | 127,003 | 76,701 | 49,530 | 40,148 | 28,041 | 20,440 | 11,970 | 8,469 | 14,070 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 178,675 | 155,340 | 173,447 | 157,588 | 148,176 | 138,386 | 132,109 | 123,271 | 100,742 | 85,099 | 58,883 | 61,938 | 65,538 | 60,576 | 57,836 | 65,528 | 48,311 | 45,115 | 48,166 | 27,830 | 14,640 | 7,880 | 4,899 | 4,015 | 1,741 | 642.4 | 394.8 | -794.4 |
| Average | 187,395 | 163,664 | 173,879 | 163,794 | 153,052 | 140,733 | 132,289 | 129,288 | 125,928 | 106,374 | 73,604 | 77,423 | 81,923 | 75,720 | 72,295 | 81,910 | 60,389 | 56,393 | 60,207 | 34,787 | 18,301 | 9,850 | 6,124 | 5,019 | 2,176 | 803 | 493.5 | -587.1 |
| High | 198,523 | 171,988 | 174,312 | 175,181 | 158,948 | 141,586 | 132,875 | 136,965 | 151,113 | 127,649 | 88,325 | 92,908 | 98,307 | 90,864 | 86,754 | 98,292 | 72,467 | 67,672 | 72,249 | 41,744 | 21,961 | 11,820 | 7,348 | 6,023 | 2,612 | 963.6 | 592.2 | -379.8 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 163,228 | 141,911 | 158,452 | 143,965 | 135,367 | 126,422 | 120,689 | 112,615 | 90,543 | 76,221 | 49,415 | 49,174 | 52,618 | 49,126 | 46,765 | 54,727 | 41,423 | 38,493 | 44,153 | 26,224 | 13,725 | 7,234 | 4,162 | 3,368 | 1,444 | 465.9 | 237.6 | -1,147 |
| Average | 171,195 | 149,516 | 158,848 | 149,634 | 139,821 | 128,567 | 120,853 | 118,111 | 113,178 | 95,277 | 61,769 | 61,468 | 65,772 | 61,407 | 58,456 | 68,409 | 51,779 | 48,116 | 55,191 | 32,780 | 17,156 | 9,042 | 5,202 | 4,210 | 1,805 | 582.3 | 296.9 | -931.5 |
| High | 181,361 | 157,120 | 159,243 | 160,037 | 145,208 | 129,346 | 121,388 | 125,125 | 135,814 | 114,332 | 74,122 | 73,761 | 78,926 | 73,689 | 70,147 | 82,091 | 62,135 | 57,739 | 66,229 | 39,336 | 20,587 | 10,851 | 6,243 | 5,053 | 2,166 | 698.8 | 356.3 | -715.8 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 175,436 | 156,407 | 135,347 | 126,122 | 118,000 | 108,357 | 92,114 | 90,990 | 76,227 | 65,426 | 42,548 | 42,761 | 45,982 | 38,585 | 35,701 | 41,336 | 31,077 | 28,943 | 33,450 | 19,972 | 10,632 | 5,258 | 3,226 | 2,626 | 1,171 | 364.8 | 284.6 | -673.9 |
| Average | 186,733 | 166,479 | 143,966 | 130,902 | 120,654 | 109,936 | 97,294 | 100,389 | 95,283 | 81,782 | 53,185 | 53,451 | 57,478 | 48,231 | 44,626 | 51,670 | 38,847 | 36,179 | 41,813 | 24,965 | 13,290 | 6,573 | 4,032 | 3,283 | 1,463 | 456 | 355.7 | -543.6 |
| High | 201,148 | 179,330 | 161,914 | 147,769 | 126,971 | 111,514 | 103,095 | 104,325 | 114,340 | 98,139 | 63,821 | 64,141 | 68,973 | 57,877 | 53,552 | 62,003 | 46,616 | 43,415 | 50,176 | 29,958 | 15,948 | 7,887 | 4,839 | 3,939 | 1,756 | 547.2 | 426.8 | -413.3 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 33,945 | 29,512 | 32,951 | 29,939 | 28,151 | 26,291 | 25,098 | 23,419 | 18,532 | 14,849 | 13,621 | 13,953 | 13,308 | 11,774 | 11,326 | 11,207 | 8,896 | 8,631 | 8,294 | 5,188 | 3,912 | 2,968 | 2,603 | 2,030 | 1,447 | 1,189 | 679.2 | 1,390 |
| Average | 35,601 | 31,093 | 33,034 | 31,118 | 29,077 | 26,737 | 25,132 | 24,562 | 23,165 | 18,561 | 17,027 | 17,441 | 16,636 | 14,717 | 14,158 | 14,009 | 11,120 | 10,789 | 10,368 | 6,485 | 4,890 | 3,711 | 3,254 | 2,538 | 1,808 | 1,486 | 849 | 1,738 |
| High | 37,715 | 32,674 | 33,116 | 33,281 | 30,197 | 26,899 | 25,244 | 26,021 | 27,797 | 22,274 | 20,432 | 20,930 | 19,963 | 17,660 | 16,990 | 16,810 | 13,344 | 12,947 | 12,442 | 7,782 | 5,868 | 4,453 | 3,905 | 3,045 | 2,170 | 1,783 | 1,019 | 2,086 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 11.69 | 10.42 | 9.02 | 8.41 | 7.86 | 7.22 | 6.14 | 6.06 | 5.75 | 5.28 | 3.06 | 2.75 | 2.77 | 2.12 | 1.95 | 2.15 | 1.16 | 1.1 | 1.27 | 0.64 | 0.34 | 0.15 | 0.12 | 0.08 | 0.04 | 0.005 | 0.005 | -0.04 |
| Average | 12.45 | 11.1 | 10.06 | 9.14 | 8.24 | 7.38 | 6.71 | 6.45 | 6.1 | 5.61 | 3.25 | 2.92 | 2.94 | 2.25 | 2.07 | 2.28 | 1.45 | 1.38 | 1.59 | 0.8 | 0.43 | 0.185 | 0.145 | 0.105 | 0.055 | 0.005 | 0.005 | -0.03 |
| High | 13.41 | 11.95 | 10.79 | 9.85 | 8.46 | 7.43 | 6.87 | 6.95 | 6.48 | 5.96 | 3.45 | 3.1 | 3.12 | 2.39 | 2.2 | 2.42 | 1.73 | 1.65 | 1.91 | 0.96 | 0.52 | 0.22 | 0.17 | 0.13 | 0.07 | 0.005 | 0.005 | -0.02 |